REI Lense- Airbnb
- Long-Term
- Mid-Term
Long-Term Rental Analysis
3869 Gold St, Omaha, NE 68105
$125,900 • 1 beds • 1 baths • 934 sqft
This property looks like a bad Long-Term investment with a projected -14.16% first-year return on $26,439 initial cash invested.
Cash On Cash
-14.16%
Cap Rate
3.76%
Rent
$745
Signal: High
Cashflow
-$312
Financing
Purchase Price $126k
Downpayment 20.0%
Interest Rate 7.0%
Mortgage Duration 30yr.
Cash To Invest
Total $26,439
Downpayment $25,180
Closing costs $1,259
Rehab $0
Furnishing $0
Cashflow
Total Income $745
Total Expenses $1,057
Mortgage P&I $670
Property Taxes $150
Home Insurance $44
PManagement $74
CapEx $37
Vacancy $45
Maintenance $37
Other $0
Google Maps with the subject property comparables is loading...
| # | Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|---|
| 1 | 1146 S 32nd St, Apt 201 | $920 | 1 | 1 | 900 | 1.7 mi |
| 2 | 1112 Park Ave, Apt 2 | $775 | 1 | 1 | 900 | 2 mi |
| 3 | 833 Park Ave, Apt 2 | $1250 | 1 | 1 | 900 | 2.3 mi |
| 4 | 833 Park Ave, Apt 4 | $1250 | 1 | 1 | 900 | 2.3 mi |
| 5 | 833 Park Ave, Apt 3 | $725 | 1 | 1 | 875 | 2.3 mi |
| 6 | 3004 Marcy St, # 2 | $1150 | 1 | 1 | 1000 | 2.2 mi |
| 7 | 833 Park Ave, Unit 1 | $1300 | 1 | 1 | 860 | 2.3 mi |
| 8 | 2968 Poppleton Ave, Apt 14 | $700 | 1 | 1 | 800 | 1.8 mi |
| 9 | 1141 S 30th Ave, Apt 13 | $715 | 1 | 1 | 800 | 1.8 mi |
| 10 | 804 S 35th St, Apt 1 | $1000 | 1 | 1 | 800 | 2.1 mi |
| 11 | 1507 S 25th Ave Unit B | $795 | 1 | 1 | 800 | 2.2 mi |
| 12 | 1056 S 29th St, Apt 5 | $745 | 1 | 1 | 800 | 2.1 mi |
| 13 | 3068 S 41st St | $935 | 1 | 1 | 0.5 mi | |
| 14 | 2137 S 42nd St | $695 | 1 | 1 | 0.6 mi | |
| 15 | 3738 Frances St | $700 | 1 | 1 | 0.7 mi | |
| 16 | 3839 Center St | $700 | 1 | 1 | 0.8 mi | |
| 17 | 3263 Arbor St | $625 | 1 | 1 | 0.8 mi | |
| 18 | 4206 Frances St | $640 | 1 | 1 | 0.8 mi | |
| 19 | 2967 Harris St, Apt 2 | $925 | 1 | 1 | 750 | 1.9 mi |
| 20 | 1001 S 30th Ave, Apt 1 | $970 | 1 | 1 | 750 | 2.1 mi |
| 21 | 3628 S 24th St | $735 | 1 | 1 | 750 | 2.2 mi |
| 22 | 1901 Park Ave | $745 | 1 | 1 | 1.5 mi | |
| 23 | 1911 Park Ave | $695 | 1 | 1 | 1.5 mi | |
| 24 | 1017 S 31st St, Apt 1 | $895 | 1 | 1 | 725 | 2 mi |
| 25 | 1334 S 30th Ave, Apt 8 | $725 | 1 | 1 | 700 | 1.7 mi |